The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥1,509.00Fair value¥3,555.86Bull¥5,704.58
FairClose
52-week traded range
52W low ¥1,862.0052W high ¥3,180.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RAIZNEXT Corporation closed at ¥2,924.00, 17.8% below the consensus fair value of ¥3,555.86 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,587.10
+22.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,714.14
-7.2%
√(22.5 × EPS × BVPS)
EPS=193.71, BVPS=1690.17 · outside Graham range (P/E 15.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥3,874.20
+32.5%
EPS × 20x (sector P/E)
EPS=193.71, Sector P/E=20x
Peter Lynch (PEG)
¥1,509.00
-48.4%
EPS × Growth% (PEG = 1 is fair)
EPS=193.71, g=7.8%
EV/EBITDA
¥4,186.09
+43.2%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=16.48B
Dividend Discount (DDM)
¥5,704.58
+95.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=116.96, r=10%, g=7.8%
Book Value (P/B)
¥2,493.01
-14.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1690.17, ROE=11.9%, g=6%, r=10%
Reverse DCF
¥2,924.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 7.8%
Margin of Safety
¥2,543.86
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3391.81, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.